WIESE ØKONOMI AS

6876 SKJOLDEN

Finances

Return on Equity

8,33 %

Current Ratio

0,86

Debt-to-Equity Ratio

−1,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	567 000	729 000	762 000	729 000
Net Income	−5 000	−33 000	18 000	−34 000
Total Assets	137 000	189 000	289 000	327 000
Total Equity	−60 000	−55 000	−41 000	−59 000

Income (NOK)	2022	2021	2020	2019
Revenue	567 000	729 000	762 000	729 000
Expenditure	567 000	764 000	729 000	761 000
Operating Profit	1 000	−37 000	33 000	−32 000
Financial Income	0	0	0	0
Financial Costs	7 000	5 000	10 000	11 000
Financial Balance	−7 000	−5 000	−10 000	−11 000
Earnings Before Tax	−6 000	−42 000	24 000	−43 000
Tax	−1 000	−9 000	5 000	−9 000
Net Income	−5 000	−33 000	18 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	67 000	122 000	176 000
Total Current Assets	94 000	122 000	168 000	152 000
Total Assets	137 000	189 000	289 000	327 000
Total Retained Equity	−109 000	−104 000	−71 000	−89 000
Total Equity	−60 000	−55 000	−41 000	−59 000
Total Long-Term Debt	88 000	119 000	153 000	189 000
Total Current Debt	109 000	124 000	177 000	198 000
Total Equity and Debt	137 000	189 000	289 000	327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	567 000	729 000	762 000	729 000
Other Income	0	0	0	0
Revenue	567 000	729 000	762 000	729 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	359 000	549 000	501 000	566 000
Depreciation	25 000	64 000	64 000	59 000
Impairment	0	0	0	0
Expenditure	567 000	764 000	729 000	761 000
Operating Profit	1 000	−37 000	33 000	−32 000
Financial Income	0	0	0	0
Financial Costs	7 000	5 000	10 000	11 000
Financial Balance	−7 000	−5 000	−10 000	−11 000
Dividends	0	0	0	0
Net Income	−5 000	−33 000	18 000	−34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	36 000	27 000	32 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	25 000	90 000	138 000
Total Tangible Assets	0	25 000	90 000	138 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	43 000	67 000	122 000	176 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−3 000	23 000	32 000	17 000
Total Current Assets	94 000	122 000	168 000	152 000
Total Assets	137 000	189 000	289 000	327 000
Total Equity	−60 000	−55 000	−41 000	−59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	88 000	119 000	153 000	189 000
Creditors	8 000	9 000	11 000	4 000
Unpaid Taxes	45 000	60 000	79 000	78 000
Dividends	0	0	0	0
Other Current Debt	56 000	55 000	87 000	69 000
Total Current Debt	109 000	124 000	177 000	198 000
Total Equity and Debt	137 000	189 000	289 000	327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,33 %	60 %	−43,9 %	57,63 %
Debt-to-Equity Ratio	−1,47	−2,16	−3,73	−3,2
Operating Profit Margin	0,18 %	−5,08 %	4,33 %	−4,39 %
Current Ratio	0,86	0,98	0,95	0,77
Quick Ratio	0,86	0,98	0,95	0,77
Equity Ratio	−0,44	−0,29	−0,14	−0,18
Gross Profit Margin	100 %	100 %	99,61 %	100 %